| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 576 000.00 | 410 174.00 | 165 826.00 | 576 000.00 |
AR Technical installations, industrial equipment and tools | 37 243.00 | 31 339.00 | 5 904.00 | 37 243.00 |
AT Other tangible assets | 287 426.00 | 136 192.00 | 151 233.00 | 287 426.00 |
BH Other financial assets | 30 000.00 | | 30 000.00 | 30 000.00 |
BJ TOTAL (I) | 930 668.00 | 577 705.00 | 352 963.00 | 930 668.00 |
BX Customers and related accounts | 1 335.00 | | 1 335.00 | 1 335.00 |
BZ Other receivables | 1 549.00 | | 1 549.00 | 1 549.00 |
CF Cash and cash equivalents | 1 000.00 | | 1 000.00 | 1 000.00 |
CJ TOTAL (II) | 3 884.00 | | 3 884.00 | 3 884.00 |
CO Grand total (0 to V) | 934 552.00 | 577 705.00 | 356 847.00 | 934 552.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DF Regulated reserves (1) | | 17 798.00 | | |
DH Retained earnings | -1 747.00 | | | -1 747.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -83 724.00 | -19 544.00 | | -83 724.00 |
DK Regulated provisions | 4 760.00 | 2 893.00 | | 4 760.00 |
DL TOTAL (I) | -79 711.00 | 2 146.00 | | -79 711.00 |
DX Trade payables and related accounts | 103 913.00 | 112 771.00 | | 103 913.00 |
DY Tax and social security liabilities | 1 223.00 | 1 249.00 | | 1 223.00 |
DZ Fixed asset liabilities and related accounts | 1 680.00 | 21 766.00 | | 1 680.00 |
EA Other liabilities | 324 741.00 | 256 141.00 | | 324 741.00 |
EB Prepaid income (2) | 5 000.00 | 5 000.00 | | 5 000.00 |
EC TOTAL (IV) | 436 558.00 | 396 926.00 | | 436 558.00 |
EE Grand total (I to V) | 356 847.00 | 399 072.00 | | 356 847.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 73 173.00 | | 73 173.00 | 73 173.00 |
FJ Net sales | 73 173.00 | | 73 173.00 | 73 173.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 368.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 82 543.00 | |
FW Other purchases and external expenses | | | 126 056.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 490.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 10 213.00 | |
GF Total Operating Expenses (II) | | | 159 759.00 | |
GG - OPERATING RESULT (I - II) | | | -77 217.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 4 640.00 | |
GU Total financial expenses (VI) | | | 4 640.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 640.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -81 856.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 867.00 | 1 455.00 | | 1 867.00 |
HH Total exceptional expenses (VIII) | 1 867.00 | 1 455.00 | | 1 867.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 867.00 | -1 455.00 | | -1 867.00 |
HL TOTAL REVENUE (I + III + V + VII) | 82 543.00 | 77 322.00 | | 82 543.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 166 266.00 | 96 867.00 | | 166 266.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -83 724.00 | -19 544.00 | | -83 724.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 930 668.00 | | | 930 668.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30 000.00 | |
I4 DECREASES Grand Total | | | 930 668.00 | |
IO DECREASES Total including other intangible assets | | | 576 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 324 669.00 | |
KD ACQUISITIONS Total including other intangible assets | 576 000.00 | | | 576 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 324 669.00 | | | 324 669.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30 000.00 | | | 30 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 144 042.00 | 23 490.00 | | 144 042.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 144 042.00 | 23 490.00 | | 144 042.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 410 174.00 | | | 410 174.00 |
6T Receivables | 9 368.00 | | 9 368.00 | 9 368.00 |
7B Total provisions for depreciation | 419 542.00 | | 9 368.00 | 419 542.00 |
7C Grand total | 419 542.00 | | 9 368.00 | 419 542.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 103 913.00 | 103 913.00 | | 103 913.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 680.00 | 1 680.00 | | 1 680.00 |
8L Deferred income | 5 000.00 | 5 000.00 | | 5 000.00 |
UT Other financial assets | 30 000.00 | | 30 000.00 | 30 000.00 |
UX Other trade receivables | 1 335.00 | 1 335.00 | | 1 335.00 |
VB VAT | 1 549.00 | 1 549.00 | | 1 549.00 |
VI Group and Associates | 324 741.00 | 324 741.00 | | 324 741.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 884.00 | 2 884.00 | 30 000.00 | 32 884.00 |
VW VAT | 1 223.00 | 1 223.00 | | 1 223.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 436 558.00 | 436 558.00 | | 436 558.00 |
